[VSTECS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[VSTECS] VSTECS BERHAD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.63%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
VSTECS's Result
VSTECS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,326,266 964,990 620,798 320,335 1,276,120 942,583 614,646 66.74%
PBT 36,582 23,513 16,339 8,804 40,251 27,398 18,809 55.62%
Tax -9,694 -6,353 -4,460 -2,423 -10,387 -7,145 -5,093 53.40%
NP 26,888 17,160 11,879 6,381 29,864 20,253 13,716 56.44%
-
NP to SH 26,888 17,160 11,879 6,381 29,864 20,253 13,716 56.44%
-
Tax Rate 26.50% 27.02% 27.30% 27.52% 25.81% 26.08% 27.08% -
Total Cost 1,299,378 947,830 608,919 313,954 1,246,256 922,330 600,930 66.97%
-
Net Worth 205,199 199,800 194,400 194,400 187,199 183,599 176,400 10.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,900 5,400 - - 9,900 3,600 - -
Div Payout % 36.82% 31.47% - - 33.15% 17.78% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,199 199,800 194,400 194,400 187,199 183,599 176,400 10.57%
NOSH 180,000 180,000 180,000 180,000 180,000 120,000 120,000 30.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.03% 1.78% 1.91% 1.99% 2.34% 2.15% 2.23% -
ROE 13.10% 8.59% 6.11% 3.28% 15.95% 11.03% 7.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 736.81 536.11 344.89 177.96 708.96 785.49 512.21 27.34%
EPS 14.90 9.50 6.60 3.50 16.60 16.90 11.40 19.48%
DPS 5.50 3.00 0.00 0.00 5.50 3.00 0.00 -
NAPS 1.14 1.11 1.08 1.08 1.04 1.53 1.47 -15.55%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 368.41 268.05 172.44 88.98 354.48 261.83 170.74 66.74%
EPS 7.47 4.77 3.30 1.77 8.30 5.63 3.81 56.45%
DPS 2.75 1.50 0.00 0.00 2.75 1.00 0.00 -
NAPS 0.57 0.555 0.54 0.54 0.52 0.51 0.49 10.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.16 1.11 1.17 1.06 1.04 1.07 1.01 -
P/RPS 0.16 0.21 0.34 0.60 0.15 0.14 0.20 -13.78%
P/EPS 7.77 11.64 17.73 29.90 6.27 6.34 8.84 -8.22%
EY 12.88 8.59 5.64 3.34 15.95 15.77 11.32 8.96%
DY 4.74 2.70 0.00 0.00 5.29 2.80 0.00 -
P/NAPS 1.02 1.00 1.08 0.98 1.00 0.70 0.69 29.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 07/11/13 06/08/13 07/05/13 20/02/13 07/11/12 08/08/12 -
Price 1.16 1.36 1.20 1.17 1.02 1.09 1.07 -
P/RPS 0.16 0.25 0.35 0.66 0.14 0.14 0.21 -16.53%
P/EPS 7.77 14.27 18.18 33.00 6.15 6.46 9.36 -11.64%
EY 12.88 7.01 5.50 3.03 16.27 15.48 10.68 13.26%
DY 4.74 2.21 0.00 0.00 5.39 2.75 0.00 -
P/NAPS 1.02 1.23 1.11 1.08 0.98 0.71 0.73 24.90%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment